[LIIHEN] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[LIIHEN] LII HEN INDUSTRIES BHD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 5.99%
YoY- -25.78%
Quarter Report
Latest QR
Upcoming QR
LIIHEN's Result
LIIHEN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 606,604 526,141 393,266 309,516 356,072 266,560 265,104 14.77%
PBT 95,140 67,000 36,193 25,130 33,849 10,645 30,452 20.88%
Tax -22,713 -15,177 -8,894 -6,357 -8,554 -3,508 -7,474 20.33%
NP 72,426 51,822 27,298 18,773 25,294 7,137 22,977 21.06%
-
NP to SH 72,426 51,822 27,298 18,773 25,294 7,137 22,977 21.06%
-
Tax Rate 23.87% 22.65% 24.57% 25.30% 25.27% 32.95% 24.54% -
Total Cost 534,177 474,318 365,968 290,742 330,777 259,422 242,126 14.08%
-
Net Worth 251,981 217,223 157,596 143,675 134,706 115,371 113,742 14.16%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 28,800 17,592 8,800 6,799 7,200 2,800 8,000 23.77%
Div Payout % 39.76% 33.95% 32.24% 36.22% 28.46% 39.24% 34.82% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 251,981 217,223 157,596 143,675 134,706 115,371 113,742 14.16%
NOSH 180,000 60,000 60,000 60,000 60,000 60,011 60,003 20.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.94% 9.85% 6.94% 6.07% 7.10% 2.68% 8.67% -
ROE 28.74% 23.86% 17.32% 13.07% 18.78% 6.19% 20.20% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 337.00 292.30 655.44 515.86 593.45 444.18 441.81 -4.40%
EPS 40.24 28.79 45.49 31.29 42.16 11.89 38.29 0.83%
DPS 16.00 9.77 14.67 11.33 12.00 4.67 13.33 3.08%
NAPS 1.3999 1.2068 2.6266 2.3946 2.2451 1.9225 1.8956 -4.92%
Adjusted Per Share Value based on latest NOSH - 60,000
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 112.33 97.43 72.83 57.32 65.94 49.36 49.09 14.77%
EPS 13.41 9.60 5.06 3.48 4.68 1.32 4.26 21.03%
DPS 5.33 3.26 1.63 1.26 1.33 0.52 1.48 23.78%
NAPS 0.4666 0.4023 0.2918 0.2661 0.2495 0.2137 0.2106 14.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 3.10 7.15 2.55 1.45 1.13 0.72 1.13 -
P/RPS 0.92 2.45 0.39 0.28 0.19 0.16 0.26 23.42%
P/EPS 7.70 24.83 5.60 4.63 2.68 6.05 2.95 17.32%
EY 12.98 4.03 17.84 21.58 37.31 16.52 33.89 -14.76%
DY 5.16 1.37 5.75 7.82 10.62 6.48 11.80 -12.86%
P/NAPS 2.21 5.92 0.97 0.61 0.50 0.37 0.60 24.24%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 21/11/14 26/11/13 26/11/12 23/11/11 24/11/10 -
Price 3.18 2.87 2.87 1.68 1.28 0.84 1.22 -
P/RPS 0.94 0.98 0.44 0.33 0.22 0.19 0.28 22.34%
P/EPS 7.90 9.97 6.31 5.37 3.04 7.06 3.19 16.29%
EY 12.65 10.03 15.85 18.62 32.94 14.16 31.39 -14.04%
DY 5.03 3.41 5.11 6.75 9.38 5.56 10.93 -12.12%
P/NAPS 2.27 2.38 1.09 0.70 0.57 0.44 0.64 23.46%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment